
10A McCachen Street, Richmond Hill
Richmond Hill
$1,292,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CAPITAL NORTH REALTY CORPORATION
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
5
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,500/mo
Estimated from market price-to-rent ratios
Remarks
Experience Refined Luxury In The Heart Of Oak Ridges. This Exceptional Executive Townhome Offers Approximately 2,500 Sq. Ft. Of Impeccably Designed Living Space With 3 Spacious Bedrooms, 5 Designer Bathrooms, And An Uncompromising Level Of Craftsmanship Throughout. Soaring 10-Foot Ceilings On The Main Floor, 9-Foot Ceilings On The Ground And Upper Levels, And 8-Foot Interior Doors Create An Impressive Sense Of Scale, While Herringbone Hardwood Flooring, Glass Staircases, Custom Wainscoting, Crown Moulding, Waffle Ceilings, And Designer Lighting Elevate Every Space.At The Heart Of The Home Is A Spectacular Chef's Kitchen, Showcasing A Premium Sub-Zero & Wolf Appliance Package, Oversized Waterfall Island, Seamless Matching Stone Backsplash And Countertops, Custom Cabinetry, And An Expansive Pantry-Designed For Both Everyday Living And Elegant Entertaining. The Inviting Family Room Is Anchored By A Stunning 60-Inch Linear Fireplace And Opens Onto A Private Balcony, Creating The Perfect Indoor-Outdoor Living Experience. Upstairs, The Luxurious Primary Retreat Features A Custom Walk-In Closet And A Spa-Inspired Ensuite Complete With A Freestanding Soaker Tub, Double Vanity, LED Mirrors, And Elegant Brushed Gold Fixtures. Each Additional Bathroom Has Been Thoughtfully Appointed With The Same Sophisticated Finishes.The Fully Finished Lower Level Offers Exceptional Versatility With A Spacious Recreation Room And Additional Bathroom, Ideal For A Home Office, Gym, Media Room, Or Guest Retreat. Completing This Remarkable Residence Is A Built-In Two-Car Garage, Control4 Smart Home Automation, Ring Doorbell Security, And Premium Finishes Throughout. Ideally Located In Prestigious Oak Ridges, Just Moments From Top-Rated Schools, Parks, Trails, And Every Urban Convenience, This Is Luxury Living Without Compromise.
MississaugaInvestor.ca
10A McCachen Street
Att/Row/Townhouse · 3bd/5ba · ~2,250 sqft
$1,292,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.16%
Monthly Cash Flow
-$4,699/mo
Estimated Rent
$3,500/mo
Cash-on-Cash
-19.87%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,500 |
| Mortgage | −$5,947 |
| Property Tax | −$775 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,077 |
| Vacancy (5%) | −$175 |
| Cash Flow | -$4,699/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,000 |
| Vacancy (5%) | −$2,100 |
| Property Tax | −$9,302 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,920 |
| Annual NOI | $14,978 |
| Cap Rate | 1.16% |
Cash Required to Close
| Down Payment (20%) | $258,400 |
| Ontario Land Transfer Tax | $22,315 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $283,715 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.